Enterprise Value to EBITDA (EV/EBITDA)
Earnings before Interest, Tax, Depreciation and Amortization (EBITDA)
Palo Alto Networks Inc., EBITDA calculation
US$ in thousands
Based on: 10-K (reporting date: 2024-07-31), 10-K (reporting date: 2023-07-31), 10-K (reporting date: 2022-07-31), 10-K (reporting date: 2021-07-31), 10-K (reporting date: 2020-07-31), 10-K (reporting date: 2019-07-31).
The financial data reveals significant fluctuations and an overall improvement in profitability indicators over the observed period.
- Net Income (Loss)
- There is a notable trend from consistent losses in the early years toward strong profitability in the later years. Specifically, net losses increased from -$81.9 million in 2019 to -$498.9 million in 2021 but then reversed sharply to post net income of $439.7 million in 2023 and further increased to $2.577 billion in 2024.
- Earnings Before Tax (EBT)
- EBT follows a similar trajectory to net income, starting with losses of -$74.6 million in 2019 and widening to -$465 million by 2021. From 2022 onward, EBT turned positive, reaching $566.3 million in 2023 and escalating to $988.3 million in 2024, indicating an improving earnings base before tax expenses.
- Earnings Before Interest and Tax (EBIT)
- EBIT figures demonstrate volatility with a dip into negative territory from 2020 to 2022, after a modest positive figure in 2019. Losses reached -$301.7 million in 2021 before transitioning to positive results ($593.5 million in 2023 and $996.6 million in 2024), reflecting enhanced core operating earnings excluding interest and taxes.
- Earnings Before Interest, Tax, Depreciation, and Amortization (EBITDA)
- EBITDA shows considerable variation, starting high at $163.1 million in 2019, dropping to a negative $41.3 million in 2021, then rebounding strongly to $875.7 million in 2023 and nearly doubling to $1.28 billion in 2024. The improved EBITDA margin suggests enhanced operational performance and cash flow generation capacity.
Overall, the data indicates that the company experienced considerable operational and financial challenges up to 2021, followed by a pronounced turnaround beginning in 2022. The substantial improvement in profitability metrics demonstrates effective management of expenses and/or growth in revenue, resulting in improved earnings quality and financial health as evidenced by the positive EBIT, EBT, and net income in the most recent years. EBITDA growth also underscores an enhanced ability to generate cash from core operations.
Enterprise Value to EBITDA Ratio, Current
Palo Alto Networks Inc., current EV/EBITDA calculation, comparison to benchmarks
| Selected Financial Data (US$ in thousands) | |
| Enterprise value (EV) | 111,134,310) |
| Earnings before interest, tax, depreciation and amortization (EBITDA) | 1,279,900) |
| Valuation Ratio | |
| EV/EBITDA | 86.83 |
| Benchmarks | |
| EV/EBITDA, Competitors1 | |
| Accenture PLC | 13.47 |
| Adobe Inc. | 17.77 |
| Cadence Design Systems Inc. | 58.68 |
| CrowdStrike Holdings Inc. | 361.48 |
| Datadog Inc. | 162.95 |
| Fair Isaac Corp. | 45.05 |
| International Business Machines Corp. | 22.45 |
| Intuit Inc. | 47.27 |
| Microsoft Corp. | 24.46 |
| Oracle Corp. | 33.32 |
| Palantir Technologies Inc. | 779.47 |
| Salesforce Inc. | 20.71 |
| ServiceNow Inc. | 79.14 |
| Synopsys Inc. | 50.70 |
| Workday Inc. | 51.05 |
| EV/EBITDA, Sector | |
| Software & Services | 32.80 |
| EV/EBITDA, Industry | |
| Information Technology | 35.88 |
Based on: 10-K (reporting date: 2024-07-31).
1 Click competitor name to see calculations.
If the company EV/EBITDA is lower then the EV/EBITDA of benchmark then company is relatively undervalued.
Otherwise, if the company EV/EBITDA is higher then the EV/EBITDA of benchmark then company is relatively overvalued.
Enterprise Value to EBITDA Ratio, Historical
Palo Alto Networks Inc., historical EV/EBITDA calculation, comparison to benchmarks
| Jul 31, 2024 | Jul 31, 2023 | Jul 31, 2022 | Jul 31, 2021 | Jul 31, 2020 | Jul 31, 2019 | ||
|---|---|---|---|---|---|---|---|
| Selected Financial Data (US$ in thousands) | |||||||
| Enterprise value (EV)1 | 107,728,092) | 74,503,582) | 52,961,254) | 45,934,338) | 22,049,558) | 19,111,289) | |
| Earnings before interest, tax, depreciation and amortization (EBITDA)2 | 1,279,900) | 875,700) | 102,800) | (41,300) | 63,000) | 163,100) | |
| Valuation Ratio | |||||||
| EV/EBITDA3 | 84.17 | 85.08 | 515.19 | — | 349.99 | 117.18 | |
| Benchmarks | |||||||
| EV/EBITDA, Competitors4 | |||||||
| Accenture PLC | 19.87 | 17.26 | 14.25 | 23.31 | 17.46 | 15.60 | |
| Adobe Inc. | 22.06 | 34.07 | 22.32 | 35.44 | 43.06 | 41.16 | |
| Cadence Design Systems Inc. | 42.25 | 55.61 | 42.11 | 39.61 | 45.75 | — | |
| CrowdStrike Holdings Inc. | 262.20 | — | — | — | — | — | |
| Datadog Inc. | 153.02 | 370.63 | 1,785.61 | 1,949.67 | 1,224.54 | — | |
| Fair Isaac Corp. | 69.56 | 37.61 | 22.83 | 21.71 | 42.84 | 35.93 | |
| International Business Machines Corp. | 22.90 | 14.41 | 22.17 | 12.53 | 12.28 | — | |
| Intuit Inc. | 38.55 | 38.71 | 36.22 | 51.96 | 35.70 | 34.27 | |
| Microsoft Corp. | 23.66 | 22.92 | 20.17 | 24.59 | 21.74 | — | |
| Oracle Corp. | 21.81 | 21.80 | 17.12 | 13.78 | 11.54 | — | |
| Palantir Technologies Inc. | 551.39 | 175.93 | — | — | — | — | |
| Salesforce Inc. | 31.64 | 38.31 | 38.88 | 33.83 | 49.45 | — | |
| ServiceNow Inc. | 87.89 | 96.48 | 104.30 | 147.45 | 220.91 | — | |
| Synopsys Inc. | 39.17 | 54.59 | 36.73 | 53.43 | 42.24 | 26.98 | |
| Workday Inc. | 86.37 | 216.44 | 147.90 | 670.04 | — | — | |
| EV/EBITDA, Sector | |||||||
| Software & Services | 27.41 | 25.49 | 22.71 | 26.01 | 23.54 | — | |
| EV/EBITDA, Industry | |||||||
| Information Technology | 27.71 | 23.65 | 18.34 | 20.58 | 19.78 | — | |
Based on: 10-K (reporting date: 2024-07-31), 10-K (reporting date: 2023-07-31), 10-K (reporting date: 2022-07-31), 10-K (reporting date: 2021-07-31), 10-K (reporting date: 2020-07-31), 10-K (reporting date: 2019-07-31).
3 2024 Calculation
EV/EBITDA = EV ÷ EBITDA
= 107,728,092 ÷ 1,279,900 = 84.17
4 Click competitor name to see calculations.
The analysis of the financial data reveals several key trends concerning valuation and profitability metrics over the period reviewed.
- Enterprise Value (EV)
- The enterprise value demonstrates a consistent upward trajectory across all reported years. Starting at approximately 19.1 billion USD in 2019, it rose steadily to over 22 billion USD in 2020. This upward trend accelerated notably in subsequent years, reaching over 107 billion USD by 2024. Such growth indicates a significant increase in market valuation and overall company size.
- Earnings Before Interest, Tax, Depreciation, and Amortization (EBITDA)
- EBITDA figures show marked volatility throughout the period. In 2019, EBITDA was positive at 163.1 million USD, but it declined sharply to 63 million USD in 2020, followed by a negative value of 41.3 million USD in 2021, indicating a temporary operational loss or increased costs. From 2022 onwards, the EBITDA improved substantially, climbing from 102.8 million USD to 1.28 billion USD in 2024. This improvement points to enhanced operational efficiency or revenue growth in recent years.
- EV/EBITDA Ratio
- The EV/EBITDA ratio exhibits significant fluctuations in response to changes in EBITDA and enterprise value. It started extremely high at 117.18 in 2019, surged to 349.99 in 2020, and was not calculable in 2021 due to negative EBITDA. The ratio peaked at 515.19 in 2022, reflecting a substantial increase in enterprise value relative to EBITDA. However, it decreased sharply in the last two years to around 85, driven by strong EBITDA growth outpacing enterprise value expansion. This decrease suggests an improvement in valuation relative to operating earnings.
Overall, the data indicates that while the company experienced a period of reduced profitability around 2020-2021, it subsequently returned to strong operational performance. The rapid increase in enterprise value, alongside EBITDA recovery, reduces the valuation multiples to more reasonable levels, indicating enhanced financial health and investor confidence in recent years.